Annual report

Period2022-10-01 → 2023-09-30
Filed2023-12-22
StandardJapan GAAP
ConsolidatedYes
Data checks23 of 23 passed
Key figures · 129
MetricValuePeriodScopeSource row
Revenue¥2.3bn2022-10-01 → 2023-09-30Cons.Net sales
Revenue¥2.3bn2021-10-01 → 2022-09-30Cons.Net sales
Revenue¥2.3bn2019-10-01 → 2020-09-30dCons.Net sales (5-year summary)
Operating income−¥84m2022-10-01 → 2023-09-30Cons.Operating income
Operating income−¥196m2021-10-01 → 2022-09-30Cons.Operating income
Ordinary income−¥77m2022-10-01 → 2023-09-30Cons.Ordinary income
Ordinary income−¥194m2021-10-01 → 2022-09-30Cons.Ordinary income
Ordinary income¥173m2019-10-01 → 2020-09-30dCons.Ordinary income loss (5-year summary)
Profit before tax−¥127m2022-10-01 → 2023-09-30Cons.Income before income taxes
Profit before tax−¥197m2021-10-01 → 2022-09-30Cons.Income before income taxes
Net income (owners)−¥128m2022-10-01 → 2023-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥176m2021-10-01 → 2022-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥99m2019-10-01 → 2020-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥128m2022-10-01 → 2023-09-30Cons.Profit loss
Net income−¥176m2021-10-01 → 2022-09-30Cons.Profit loss
Total assets¥2.3bnat 2023-09-30Cons.Assets
Total assets¥2.3bnat 2022-09-30Cons.Assets
Total assets¥2.0bnat 2020-09-30dCons.Total assets (5-year summary)
Total liabilities¥1.2bnat 2023-09-30Cons.Liabilities
Total liabilities¥1.1bnat 2022-09-30Cons.Liabilities
Net assets / equity¥1.1bnat 2023-09-30Cons.Net assets
Net assets / equity¥1.2bnat 2022-09-30Cons.Net assets
Net assets / equity¥1.4bnat 2021-09-30dCons.Net assets
Net assets / equity¥1.1bnat 2020-09-30dCons.Net assets (5-year summary)
Cash and deposits¥1.2bnat 2023-09-30Cons.Cash and deposits
Cash and deposits¥995mat 2022-09-30Cons.Cash and deposits
Cash & equivalents¥1.2bnat 2023-09-30Cons.Cash and cash equivalents
Cash & equivalents¥995mat 2022-09-30Cons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2021-09-30dCons.Cash and cash equivalents
Cash & equivalents¥1.3bnat 2020-09-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥230m2022-10-01 → 2023-09-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥128m2021-10-01 → 2022-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥159m2019-10-01 → 2020-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥146m2022-10-01 → 2023-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥380m2021-10-01 → 2022-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥174m2019-10-01 → 2020-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥122m2022-10-01 → 2023-09-30Cons.Net cash provided by used in financing activities
Financing cash flow¥56m2021-10-01 → 2022-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥412m2019-10-01 → 2020-09-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-122022-10-01 → 2023-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-16.52021-10-01 → 2022-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥9.182019-10-01 → 2020-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥8.982019-10-01 → 2020-09-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥98.71at 2023-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥110.76at 2022-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥100.51at 2020-09-30dCons.Net assets per share (5-year summary)
Equity ratio46.8%at 2023-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio51.2%at 2022-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio51.9%at 2020-09-30dCons.Equity to asset ratio (5-year summary)
ROE-11.4%2022-10-01 → 2023-09-30Cons.Rate of return on equity (5-year summary)
ROE-14.9%2021-10-01 → 2022-09-30Cons.Rate of return on equity (5-year summary)
ROE7.6%2019-10-01 → 2020-09-30dCons.Rate of return on equity (5-year summary)
Employees160at 2023-09-30Cons.Number of employees
Employees173at 2022-09-30Cons.Number of employees
Employees115at 2020-09-30dCons.Number of employees
Revenue¥1.9bn2022-10-01 → 2023-09-30StandaloneNet sales
Revenue¥1.9bn2021-10-01 → 2022-09-30StandaloneNet sales
Revenue¥2.4bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Revenue¥2.3bn2019-10-01 → 2020-09-30dStandaloneNet sales (5-year summary)
Revenue¥1.6bn2018-10-01 → 2019-09-30dStandaloneNet sales (5-year summary)
Operating income−¥97m2022-10-01 → 2023-09-30StandaloneOperating income
Operating income−¥114m2021-10-01 → 2022-09-30StandaloneOperating income
Ordinary income−¥95m2022-10-01 → 2023-09-30StandaloneOrdinary income
Ordinary income−¥126m2021-10-01 → 2022-09-30StandaloneOrdinary income
Ordinary income¥458m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥165m2019-10-01 → 2020-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥288m2018-10-01 → 2019-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥145m2022-10-01 → 2023-09-30StandaloneIncome before income taxes
Profit before tax−¥128m2021-10-01 → 2022-09-30StandaloneIncome before income taxes
Net income−¥130m2022-10-01 → 2023-09-30StandaloneProfit loss
Net income−¥105m2021-10-01 → 2022-09-30StandaloneProfit loss
Net income¥290m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Net income¥96m2019-10-01 → 2020-09-30dStandaloneNet income loss (5-year summary)
Net income¥195m2018-10-01 → 2019-09-30dStandaloneNet income loss (5-year summary)
Total assets¥2.1bnat 2023-09-30StandaloneAssets
Total assets¥2.1bnat 2022-09-30StandaloneAssets
Total assets¥2.2bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total assets¥2.0bnat 2020-09-30dStandaloneTotal assets (5-year summary)
Total assets¥2.3bnat 2019-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥942mat 2023-09-30StandaloneLiabilities
Total liabilities¥812mat 2022-09-30StandaloneLiabilities
Net assets / equity¥1.2bnat 2023-09-30StandaloneNet assets
Net assets / equity¥1.3bnat 2022-09-30StandaloneNet assets
Net assets / equity¥1.4bnat 2021-09-30dStandaloneNet assets
Net assets / equity¥1.1bnat 2020-09-30dStandaloneNet assets (5-year summary)
Net assets / equity¥1.5bnat 2019-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥929mat 2023-09-30StandaloneCash and deposits
Cash and deposits¥706mat 2022-09-30StandaloneCash and deposits
Cash & equivalents¥1.4bnat 2021-09-30dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.7bnat 2019-09-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥471m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥17m2018-10-01 → 2019-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥136m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥50m2018-10-01 → 2019-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥130m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥86m2018-10-01 → 2019-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-12.222022-10-01 → 2023-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-9.892021-10-01 → 2022-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥27.372020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥8.992019-10-01 → 2020-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥17.882018-10-01 → 2019-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥27.132020-10-01 → 2021-09-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥8.792019-10-01 → 2020-09-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥17.142018-10-01 → 2019-09-30dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥105.09at 2023-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥117.37at 2022-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥127.32at 2021-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥100.32at 2020-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥138.35at 2019-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio53.4%at 2023-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio60.1%at 2022-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio61.9%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio51.8%at 2020-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio67.3%at 2019-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE-11.6%2022-10-01 → 2023-09-30StandaloneRate of return on equity (5-year summary)
ROE-8.4%2021-10-01 → 2022-09-30StandaloneRate of return on equity (5-year summary)
ROE24.1%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
ROE7.5%2019-10-01 → 2020-09-30dStandaloneRate of return on equity (5-year summary)
ROE13.8%2018-10-01 → 2019-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued11,425,592at 2023-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued11,405,592at 2022-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued11,389,592at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued11,256,048at 2020-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued10,994,904at 2019-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees111at 2023-09-30StandaloneNumber of employees
Employees121at 2022-09-30StandaloneNumber of employees
Employees110at 2021-09-30dStandaloneNumber of employees
Employees113at 2020-09-30dStandaloneNumber of employees
Employees86at 2019-09-30dStandaloneNumber of employees

Periods use the dates stated in the filing. d = earlier-year period dated by calendar; v = that date confirmed by the company's own earlier filing.

Segments · 57
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2022-10-01 → 2023-09-30−¥4m
Reconciling Itemsreconcilingrevenue2022-10-01 → 2023-09-30−¥131m
Reconciling Itemsreconcilingrevenue intersegment2022-10-01 → 2023-09-30−¥131m
Reconciling Itemsreconcilingsegment assetsat 2023-09-30−¥10m
Reconciling Itemsreconcilingsegment profit2022-10-01 → 2023-09-30−¥3m
E Commerce Support Businessreportable segmentcapex2022-10-01 → 2023-09-30¥152m
E Commerce Support Businessreportable segmentdepreciation2022-10-01 → 2023-09-30¥144m
E Commerce Support Businessreportable segmentemployeesat 2023-09-30118 pure
E Commerce Support Businessreportable segmentrevenue2022-10-01 → 2023-09-30¥1.9bn
E Commerce Support Businessreportable segmentrevenue external2022-10-01 → 2023-09-30¥1.9bn
E Commerce Support Businessreportable segmentsegment assetsat 2023-09-30¥1.7bn
E Commerce Support Businessreportable segmentsegment profit2022-10-01 → 2023-09-30−¥113m
Engineering Businessreportable segmentcapex2022-10-01 → 2023-09-30¥674,000
Engineering Businessreportable segmentdepreciation2022-10-01 → 2023-09-30¥3m
Engineering Businessreportable segmentemployeesat 2023-09-3042 pure
Engineering Businessreportable segmentrevenue2022-10-01 → 2023-09-30¥593m
Engineering Businessreportable segmentrevenue external2022-10-01 → 2023-09-30¥462m
Engineering Businessreportable segmentrevenue intersegment2022-10-01 → 2023-09-30¥131m
Engineering Businessreportable segmentsegment assetsat 2023-09-30¥543m
Engineering Businessreportable segmentsegment profit2022-10-01 → 2023-09-30¥32m
—segment totalcapex2022-10-01 → 2023-09-30¥153m
—segment totaldepreciation2022-10-01 → 2023-09-30¥147m
—segment totalrevenue2022-10-01 → 2023-09-30¥2.5bn
—segment totalrevenue external2022-10-01 → 2023-09-30¥2.3bn
—segment totalrevenue intersegment2022-10-01 → 2023-09-30¥131m
—segment totalsegment assetsat 2023-09-30¥2.3bn
—segment totalsegment profit2022-10-01 → 2023-09-30−¥81m
Total Of Reportable Segments And Otherssegment totalcapex2022-10-01 → 2023-09-30¥148m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-10-01 → 2023-09-30¥147m
Total Of Reportable Segments And Otherssegment totalrevenue2022-10-01 → 2023-09-30¥2.3bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-10-01 → 2023-09-30¥2.3bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2023-09-30¥2.3bn
Total Of Reportable Segments And Otherssegment totalsegment profit2022-10-01 → 2023-09-30−¥84m
Reconciling Itemsreconcilingrevenue2021-10-01 → 2022-09-30−¥49m
Reconciling Itemsreconcilingrevenue intersegment2021-10-01 → 2022-09-30−¥49m
Reconciling Itemsreconcilingsegment assetsat 2022-09-30−¥19m
Reconciling Itemsreconcilingsegment profit2021-10-01 → 2022-09-30−¥59m
E Commerce Support Businessreportable segmentcapex2021-10-01 → 2022-09-30¥223m
E Commerce Support Businessreportable segmentdepreciation2021-10-01 → 2022-09-30¥129m
E Commerce Support Businessreportable segmentrevenue2021-10-01 → 2022-09-30¥1.9bn
E Commerce Support Businessreportable segmentrevenue external2021-10-01 → 2022-09-30¥1.9bn
E Commerce Support Businessreportable segmentsegment assetsat 2022-09-30¥1.7bn
E Commerce Support Businessreportable segmentsegment profit2021-10-01 → 2022-09-30−¥138m
Engineering Businessreportable segmentcapex2021-10-01 → 2022-09-30¥249m
Engineering Businessreportable segmentdepreciation2021-10-01 → 2022-09-30¥1m
Engineering Businessreportable segmentrevenue2021-10-01 → 2022-09-30¥380m
Engineering Businessreportable segmentrevenue external2021-10-01 → 2022-09-30¥331m
Engineering Businessreportable segmentrevenue intersegment2021-10-01 → 2022-09-30¥49m
Engineering Businessreportable segmentsegment assetsat 2022-09-30¥601m
Engineering Businessreportable segmentsegment profit2021-10-01 → 2022-09-30¥1m
—segment totalcapex2021-10-01 → 2022-09-30¥472m
—segment totaldepreciation2021-10-01 → 2022-09-30¥131m
—segment totalrevenue2021-10-01 → 2022-09-30¥2.3bn
—segment totalrevenue external2021-10-01 → 2022-09-30¥2.3bn
—segment totalrevenue intersegment2021-10-01 → 2022-09-30¥49m
—segment totalsegment assetsat 2022-09-30¥2.3bn
—segment totalsegment profit2021-10-01 → 2022-09-30−¥137m

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 1,229
ItemContextValueUnit
GoodwillCurrentYearInstant_jpcrp030000-asr_E33040-000EngineeringBusinessReportableSegmentMember211566000JPY
GoodwillCurrentYearInstant231726000JPY
Cash and depositsPrior1YearInstant_NonConsolidatedMember705564000JPY
Cash and depositsCurrentYearInstant_NonConsolidatedMember928623000JPY
Accounts receivable tradePrior1YearInstant_NonConsolidatedMember201571000JPY
Accounts receivable tradeCurrentYearInstant_NonConsolidatedMember138105000JPY
Contract assetsPrior1YearInstant_NonConsolidatedMember-JPY
Contract assetsCurrentYearInstant_NonConsolidatedMember1687000JPY
Prepaid expensesPrior1YearInstant_NonConsolidatedMember98079000JPY
Prepaid expensesCurrentYearInstant_NonConsolidatedMember72737000JPY
Other caPrior1YearInstant_NonConsolidatedMember89991000JPY
Other caCurrentYearInstant_NonConsolidatedMember1525000JPY
Allowance for doubtful accounts caPrior1YearInstant_NonConsolidatedMember-1314000JPY
Allowance for doubtful accounts caCurrentYearInstant_NonConsolidatedMember-2365000JPY
Current assetsPrior1YearInstant_NonConsolidatedMember1093892000JPY
Current assetsCurrentYearInstant_NonConsolidatedMember1140315000JPY
BuildingsPrior1YearInstant_NonConsolidatedMember25336000JPY
BuildingsCurrentYearInstant_NonConsolidatedMember14603000JPY
Tools furniture and fixturesPrior1YearInstant_NonConsolidatedMember25027000JPY
Tools furniture and fixturesCurrentYearInstant_NonConsolidatedMember15201000JPY
Property plant and equipmentPrior1YearInstant_NonConsolidatedMember50363000JPY
Property plant and equipmentCurrentYearInstant_NonConsolidatedMember29805000JPY
SoftwarePrior1YearInstant_NonConsolidatedMember230537000JPY
SoftwareCurrentYearInstant_NonConsolidatedMember258913000JPY
Intangible assetsPrior1YearInstant_NonConsolidatedMember230537000JPY
Intangible assetsCurrentYearInstant_NonConsolidatedMember258913000JPY
Investment securitiesPrior1YearInstant_NonConsolidatedMember52250000JPY
Investment securitiesCurrentYearInstant_NonConsolidatedMember17250000JPY
Stocks of subsidiaries and affiliatesPrior1YearInstant_NonConsolidatedMember479183000JPY
Stocks of subsidiaries and affiliatesCurrentYearInstant_NonConsolidatedMember464183000JPY
Lease and guarantee depositsPrior1YearInstant_NonConsolidatedMember69760000JPY
Lease and guarantee depositsCurrentYearInstant_NonConsolidatedMember68187000JPY
Deferred tax assetsPrior1YearInstant_NonConsolidatedMember104854000JPY
Deferred tax assetsCurrentYearInstant_NonConsolidatedMember120484000JPY
Claims provable in bankruptcy claims provable in rehabilitation and otherPrior1YearInstant_NonConsolidatedMember53000JPY
Claims provable in bankruptcy claims provable in rehabilitation and otherCurrentYearInstant_NonConsolidatedMember229000JPY
Other ioaPrior1YearInstant_NonConsolidatedMember4201000JPY
Other ioaCurrentYearInstant_NonConsolidatedMember5044000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant_NonConsolidatedMember-2150000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant_NonConsolidatedMember-3169000JPY
Investments and other assetsPrior1YearInstant_NonConsolidatedMember708152000JPY
Investments and other assetsCurrentYearInstant_NonConsolidatedMember672209000JPY
Noncurrent assetsPrior1YearInstant_NonConsolidatedMember989054000JPY
Noncurrent assetsCurrentYearInstant_NonConsolidatedMember960928000JPY
AssetsPrior1YearInstant_NonConsolidatedMember2082946000JPY
AssetsCurrentYearInstant_NonConsolidatedMember2101243000JPY
Accounts payable tradePrior1YearInstant_NonConsolidatedMember78337000JPY
Accounts payable tradeCurrentYearInstant_NonConsolidatedMember53598000JPY
Short term loans payablePrior1YearInstant_NonConsolidatedMember300000000JPY
Short term loans payableCurrentYearInstant_NonConsolidatedMember200000000JPY

Every row of the EDINET CSV. Item names are the XBRL element names; filed text is kept in its original Japanese. Filed text is available on Plus and Pro.

Data checks · 23 of 23 passed
balance sheet identityconsolidated 2022-09-30pass
balance sheet identityconsolidated 2023-09-30pass
balance sheet identitynon_consolidated 2022-09-30pass
balance sheet identitynon_consolidated 2023-09-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-09-30pass
statement vs summary · net assetsconsolidated 2023-09-30pass
statement vs summary · net assetsnon_consolidated 2021-09-30pass
statement vs summary · net assetsnon_consolidated 2022-09-30pass
statement vs summary · net assetsnon_consolidated 2023-09-30pass
statement vs summary · net income attributable to parentconsolidated 2021-10-01/2022-09-30pass
statement vs summary · net income attributable to parentconsolidated 2022-10-01/2023-09-30pass
statement vs summary · operating cash flowconsolidated 2021-10-01/2022-09-30pass
statement vs summary · operating cash flowconsolidated 2022-10-01/2023-09-30pass
statement vs summary · revenueconsolidated 2021-10-01/2022-09-30pass
statement vs summary · revenueconsolidated 2022-10-01/2023-09-30pass
statement vs summary · revenuenon_consolidated 2021-10-01/2022-09-30pass
statement vs summary · revenuenon_consolidated 2022-10-01/2023-09-30pass
statement vs summary · total assetsconsolidated 2022-09-30pass
statement vs summary · total assetsconsolidated 2023-09-30pass
statement vs summary · total assetsnon_consolidated 2022-09-30pass
statement vs summary · total assetsnon_consolidated 2023-09-30pass